Schedule of Segment Reporting Information |
The
following table details revenue, cost of revenues, and other operating costs for the Company’s reportable segments for three months
ended June 30, 2025 and 2024, and reconciles to net income (loss) on the consolidated statements of operations:
Schedule
of Segment Reporting Information
For
the three months ended June 30, 2025
| |
Cryptocurrency
Mining | | |
Data Center
Hosting | | |
High-
Performance
Computing
Services | | |
Total | |
Segment Revenue: Revenue from external customers | |
$ | 2,861 | | |
$ | 3,136 | | |
$ | - | | |
$ | 5,997 | |
Reconciliation of revenue | |
| | | |
| | | |
| | | |
| | |
Demand response revenue (a) | |
| | | |
| | | |
| | | |
| 161 | |
Total consolidated revenue | |
| | | |
| | | |
| | | |
| 6,158 | |
Less: Segment cost of revenue | |
| | | |
| | | |
| | | |
| | |
Utility costs | |
| 1,278 | | |
| 471 | | |
| - | | |
| 1,749 | |
Wages, benefits, and employee related costs | |
| 203 | | |
| 531 | | |
| - | | |
| 734 | |
Facilities and Equipment costs | |
| 250 | | |
| 521 | | |
| - | | |
| 771 | |
Cost of revenue- depreciation | |
| 1,074 | | |
| 512 | | |
| - | | |
| 1,586 | |
Other cost of revenue* | |
| 148 | | |
| 364 | | |
| - | | |
| 512 | |
Total segment cost of revenue | |
| 2,953 | | |
| 2,399 | | |
| - | | |
| 5,352 | |
General and administrative expenses | |
| 40 | | |
| 94 | | |
| 110 | | |
| 244 | |
Impairment on fixed assets | |
| - | | |
| 12 | | |
| - | | |
| 12 | |
Segment operating income (loss) | |
$ | (132 | ) | |
$ | 631 | | |
$ | (110 | ) | |
$ | 389 | |
For
the three months ended June 30, 2024
| |
Cryptocurrency Mining | | |
Data Center Hosting | | |
High- Performance Computing Services | | |
Total | |
Segment Revenue: Revenue from external customers | |
$ | 4,484 | | |
$ | 4,898 | | |
$ | - | | |
$ | 9,382 | |
Reconciliation of revenue | |
| | | |
| | | |
| | | |
| | |
Demand response revenue (a) | |
| | | |
| | | |
| - | | |
| 293 | |
| |
| | | |
| | | |
| | | |
| 9,675 | |
Less: Segment cost of revenue | |
| | | |
| | | |
| | | |
| | |
Utility costs | |
| 1,322 | | |
| 1,363 | | |
| - | | |
| 2,685 | |
Wages, benefits, and employee related costs | |
| 190 | | |
| 468 | | |
| - | | |
| 658 | |
Facilities and Equipment costs | |
| 336 | | |
| 323 | | |
| - | | |
| 659 | |
Cost of revenue- depreciation | |
| 1,065 | | |
| 441 | | |
| - | | |
| 1,506 | |
Other cost of revenue* | |
| 127 | | |
| 92 | | |
| - | | |
| 219 | |
Total segment cost of revenue | |
| 3,040 | | |
| 2,687 | | |
| - | | |
| 5,727 | |
General and administrative expenses | |
| 106 | | |
| 146 | | |
| 58 | | |
| 310 | |
Impairment on fixed assets | |
| - | | |
| - | | |
| - | | |
| - | |
Segment operating income | |
$ | 1,338 | | |
$ | 2,065 | | |
$ | (58 | ) | |
$ | 3,345 | |
(a) |
Demand
response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss. |
|
|
* |
Other
cost of revenue includes insurance, outside service costs and margins, and general costs. |
The
following table presents the reconciliation of segment operating income (loss) to net income (loss) before taxes:
| |
| | | |
| | |
| |
For the three months ended June 30, | |
| |
2025 | | |
2024 | |
Segment operating income | |
$ | 389 | | |
$ | 3,345 | |
| |
| | | |
| | |
Reconciling Items: | |
| | | |
| | |
Elimination of intercompany costs | |
| 381 | | |
| 162 | |
Other revenue (a) | |
| 161 | | |
| 293 | |
General and administrative, exclusive of depreciation and amortization (b) | |
| (5,152 | ) | |
| (5,072 | ) |
General and administrative, depreciation and amortization | |
| (2,403 | ) | |
| (2,403 | ) |
Interest expense | |
| (1,196 | ) | |
| (449 | ) |
Loss on debt extinguishment and revaluation, net | |
| - | | |
| (5,600 | ) |
Loss on sale of fixed assets | |
| (22 | ) | |
| (21 | ) |
Other expense, net | |
| (546 | ) | |
| (49 | ) |
(a) |
Demand
response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss |
|
|
(b) |
The
reconciling general and administrative expense, exclusive of depreciation and amortization represent corporate and unallocated general
and administrative expenses for the three months ended June 30, 2025 and 2024. |
The
following table details revenue, cost of revenues, and other operating costs for the Company’s reportable segments for six months
ended June 30, 2025 and 2024, and reconciles to net income (loss) on the consolidated statements of operations:
For
the six months ended June 30, 2025
| |
Cryptocurrency
Mining | | |
Data Center
Hosting | | |
High-
Performance
Computing
Services | | |
Total | |
Segment Revenue: Revenue from external customers | |
$ | 5,860 | | |
$ | 5,538 | | |
$ | 28 | | |
$ | 11,426 | |
Reconciliation of revenue | |
| | | |
| | | |
| | | |
| | |
Demand response revenue (a) | |
| | | |
| | | |
| | | |
| 668 | |
Total consolidated revenue | |
| | | |
| | | |
| | | |
| 12,094 | |
Less: Segment cost of revenue | |
| | | |
| | | |
| | | |
| | |
Utility costs | |
| 2,690 | | |
| 861 | | |
| - | | |
| 3,551 | |
Wages, benefits, and employee related costs | |
| 421 | | |
| 1,001 | | |
| 7 | | |
| 1,429 | |
Facilities and Equipment costs | |
| 457 | | |
| 886 | | |
| - | | |
| 1,343 | |
Cost of revenue- depreciation | |
| 2,147 | | |
| 913 | | |
| - | | |
| 3,060 | |
Other cost of revenue* | |
| 288 | | |
| 508 | | |
| - | | |
| 796 | |
Total segment cost of revenue | |
| 6,003 | | |
| 4,169 | | |
| 7 | | |
| 10,179 | |
General and administrative expenses | |
| 55 | | |
| 175 | | |
| 269 | | |
| 499 | |
Impairment on fixed assets | |
| - | | |
| 12 | | |
| - | | |
| 12 | |
Segment operating income (loss) | |
$ | (198 | ) | |
$ | 1,182 | | |
$ | (248 | ) | |
$ | 736 | |
For
the six months ended June 30, 2024
| |
Cryptocurrency
Mining | | |
Data Center
Hosting | | |
High-
Performance
Computing
Services | | |
Total | |
Segment Revenue: Revenue from external customers | |
$ | 10,880 | | |
$ | 10,176 | | |
$ | - | | |
$ | 21,056 | |
Reconciliation of revenue | |
| | | |
| | | |
| | | |
| | |
Demand response revenue (a) | |
| | | |
| | | |
| - | | |
| 1,168 | |
Total consolidated revenue | |
| | | |
| | | |
| | | |
| 22,224 | |
Less: Segment cost of revenue | |
| | | |
| | | |
| | | |
| | |
Utility costs | |
| 2,699 | | |
| 2,720 | | |
| - | | |
| 5,419 | |
Wages, benefits, and employee related costs | |
| 381 | | |
| 927 | | |
| - | | |
| 1,308 | |
Facilities and Equipment costs | |
| 511 | | |
| 622 | | |
| - | | |
| 1,133 | |
Cost of revenue- depreciation | |
| 2,152 | | |
| 877 | | |
| - | | |
| 3,029 | |
Other cost of revenue* | |
| 304 | | |
| 309 | | |
| - | | |
| 613 | |
Total segment cost of revenue | |
| 6,047 | | |
| 5,455 | | |
| - | | |
| 11,502 | |
General and administrative expenses | |
| 107 | | |
| 153 | | |
| 58 | | |
| 318 | |
Impairment on fixed assets | |
| 130 | | |
| - | | |
| - | | |
| 130 | |
Segment operating income (loss) | |
$ | 4,596 | | |
$ | 4,568 | | |
$ | (58 | ) | |
$ | 9,106 | |
(a) |
Demand
response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss. |
|
|
* |
Other
cost of revenue includes insurance, outside service costs and margins, and general costs. |
The
following table presents the reconciliation of segment operating income (loss) to net income (loss) before taxes:
| |
| | | |
| | |
| |
For the six months ended June 30, | |
| |
2025 | | |
2024 | |
Segment operating income | |
$ | 736 | | |
$ | 9,106 | |
| |
| | | |
| | |
Reconciling Items: | |
| | | |
| | |
Elimination of intercompany costs | |
| 446 | | |
| 322 | |
Other revenue (a) | |
| 668 | | |
| 1,168 | |
General and administrative, exclusive of depreciation and amortization (b) | |
| (10,845 | ) | |
| (9,060 | ) |
General and administrative, depreciation and amortization | |
| (4,807 | ) | |
| (4,805 | ) |
Interest expense | |
| (2,034 | ) | |
| (873 | ) |
Gain (loss) on debt extinguishment and revaluation, net | |
| 551 | | |
| (8,698 | ) |
Loss on sale of fixed assets | |
| (22 | ) | |
| (21 | ) |
Other expense, net | |
| (860 | ) | |
| (25 | ) |
(a) |
Demand
response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss |
|
|
(b) |
The
reconciling general and administrative expense, exclusive of depreciation and amortization represent corporate and unallocated general
and administrative expenses for the six months ended June 30, 2025 and 2024. |
|